|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | -0.78M | -0.49M | -1.66M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.23M | -1.31M | 0.03M | 0.06M | -3.26M | -0.26M | -1.24M | -0.45M | -1.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | 0.05M | | | 0.10M | | 0.14M | -0.10M | 0.10M | | | -0.05M | 0.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.75M | | 1.68M | 1.68M | | 0.41M | | 0.12M | | 0.62M | | 0.22M | | 0.81M | | 0.77M | 0.77M | 0.74M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.13M | 0.22M | 1.00M | 0.06M | 0.05M | 0.09M | 0.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | 0.77M | 0.77M | 0.74M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -1.29M | -1.31M | -492.00 | 0.03M | -0.48M | -0.48M | -0.31M | -1.36M | -0.84M | -0.16M | -1.24M | -1.18M | -0.38M | 0.11M | 0.01M | -0.28M | -0.19M | -0.11M | -0.62M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | -0.08M | 0.04M | | 0.01M | 0.15M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.23M | -0.21M | -0.21M | -0.54M | 0.61M | 0.30M | -0.44M | -0.28M | 0.76M | -0.89M | 0.33M | -0.41M | 1.42M | -0.29M | -0.25M | 0.46M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | -2.38M | 2.40M | -1.97M | -0.36M | 0.32M | 0.01M | -0.12M | -0.14M | 0.06M | 0.07M | 0.15M | 0.02M | -0.36M | 0.30M | -0.01M | -0.16M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | -0.51M | -0.41M | -0.07M | 0.76M | -0.85M | 0.21M | 0.58M | -0.52M | 0.12M | 0.95M | -1.04M | 0.08M | 0.32M | -0.12M | 0.37M | -0.18M | -0.71M | 0.37M | 0.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.06M | 0.09M | 0.01M | -0.11M | 0.21M | -0.13M | 0.10M | -0.16M | 0.08M | 0.10M | -0.20M | -0.20M | 0.08M | -0.02M | -0.08M | 0.41M | -0.15M | 0.07M | -0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.01M | 0.27M | -0.12M | 0.60M | -0.61M | 0.14M | 0.04M | -0.04M | -0.04M | 0.20M | -0.28M | -0.04M | 0.10M | 0.06M | -0.13M | -0.04M | 0.04M | 0.04M | -0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.10M | | 0.01M | 0.04M | 0.01M | 0.14M | 0.03M | 0.06M | | 0.00M | 0.09M | 0.00M | 0.01M | 0.00M | | 0.00M | | 0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.04M | | | | | | | | 0.15M | | | 0.07M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.17M | -0.10M | -0.34M | -0.01M | -0.05M | -0.01M | -0.16M | -0.03M | -0.06M | | -0.12M | -0.09M | -0.00M | -0.01M | -0.16M | | -0.07M | -0.07M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.12M | -0.40M | 0.14M | -0.03M | -0.01M | | | -0.07M | | | | -0.10M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | | | | 0.03M | | | | | 2.29M | 0.03M | | | | 0.28M | 0.15M | 0.10M | 0.22M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -1.46M | 3.17M | -0.35M | 0.01M | -0.53M | -0.46M | -0.47M | -1.40M | -0.90M | -0.16M | 0.93M | -1.25M | -0.38M | 0.10M | -0.14M | 0.01M | -0.10M | -0.08M | -0.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -1.41M | -1.41M | -492.00 | 0.01M | -0.52M | -0.49M | -0.44M | -1.40M | -0.90M | -0.16M | -1.24M | -1.27M | -0.38M | 0.10M | 0.01M | -0.28M | -0.19M | -0.11M | -0.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -1.46M | 3.17M | -0.35M | 0.01M | -0.53M | -0.46M | -0.47M | -1.40M | -0.90M | -0.16M | 0.93M | -1.25M | -0.38M | 0.10M | -0.14M | 0.01M | -0.10M | -0.08M | -0.40M |